Phoenix company_flexible budget | Accounting homework help
Phoenix company_flexible budget | Accounting homework help
Phoenix Company’s 2013 master budget included the following fixed budget report. It is based on an expected production and sales volume of 17,000 units.
|
PHOENIX COMPANY |
|
Sales |
|
|
|
$ |
4,250,000 |
|
Cost of goods sold |
|
|
|
|
|
|
Direct materials |
$ |
975,000 |
|
|
|
|
Direct labor |
|
240,000 |
|
|
|
|
Machinery repairs (variable cost) |
|
60,000 |
|
|
|
|
Depreciation—plant equipment |
|
315,000 |
|
|
|
|
Utilities ($55,000 is variable) |
|
215,000 |
|
|
|
|
Plant management salaries |
|
215,000 |
|
|
2,020,000 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
2,230,000 |
|
Selling expenses |
|
|
|
|
|
|
Packaging |
|
80,000 |
|
|
|
|
Shipping |
|
110,000 |
|
|
|
|
Sales salary (fixed annual amount) |
|
250,000 |
|
|
440,000 |
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
|
|
|
|
Advertising expense |
|
126,000 |
|
|
|
|
Salaries |
|
251,000 |
|
|
|
|
Entertainment expense |
|
100,000 |
|
|
477,000 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
$ |
1,313,000 |
Need Assignment
Help?
Our writers have already helped 2,000+ students conquer their homework goals. Let them help you.
Phoenix Company’s 2013 master budget included the following fixed budget report. It is based on an expected production and sales volume of 17,000 units.
|
PHOENIX COMPANY |
|
Sales |
|
|
|
$ |
4,250,000 |
|
Cost of goods sold |
|
|
|
|
|
|
Direct materials |
$ |
975,000 |
|
|
|
|
Direct labor |
|
240,000 |
|
|
|
|
Machinery repairs (variable cost) |
|
60,000 |
|
|
|
|
Depreciation—plant equipment |
|
315,000 |
|
|
|
|
Utilities ($55,000 is variable) |
|
215,000 |
|
|
|
|
Plant management salaries |
|
215,000 |
|
|
2,020,000 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
2,230,000 |
|
Selling expenses |
|
|
|
|
|
|
Packaging |
|
80,000 |
|
|
|
|
Shipping |
|
110,000 |
|
|
|
|
Sales salary (fixed annual amount) |
|
250,000 |
|
|
440,000 |
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
|
|
|
|
Advertising expense |
|
126,000 |
|
|
|
|
Salaries |
|
251,000 |
|
|
|
|
Entertainment expense |
|
100,000 |
|
|
477,000 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
$ |
1,313,000 |
Phoenix Company’s 2013 master budget included the following fixed budget report. It is based on an expected production and sales volume of 17,000 units.
|
PHOENIX COMPANY |
|
Sales |
|
|
|
$ |
4,250,000 |
|
Cost of goods sold |
|
|
|
|
|
|
Direct materials |
$ |
975,000 |
|
|
|
|
Direct labor |
|
240,000 |
|
|
|
|
Machinery repairs (variable cost) |
|
60,000 |
|
|
|
|
Depreciation—plant equipment |
|
315,000 |
|
|
|
|
Utilities ($55,000 is variable) |
|
215,000 |
|
|
|
|
Plant management salaries |
|
215,000 |
|
|
2,020,000 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
2,230,000 |
|
Selling expenses |
|
|
|
|
|
|
Packaging |
|
80,000 |
|
|
|
|
Shipping |
|
110,000 |
|
|
|
|
Sales salary (fixed annual amount) |
|
250,000 |
|
|
440,000 |
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
|
|
|
|
Advertising expense |
|
126,000 |
|
|
|
|
Salaries |
|
251,000 |
|
|
|
|
Entertainment expense |
|
100,000 |
|
|
477,000 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
$ |
1,313,000 |
Fine arts in the modern world: la_104_
Fine arts in the modern world: la_104_
Intelligence theory pp | Psychology homework help
Intelligence theory pp | Psychology homework help
Is this question part of your Assignment?
We can help
Our aim is to help you get A+ grades on your Coursework.
We handle assignments in a multiplicity of subject areas including Admission Essays, General Essays, Case Studies, Coursework, Dissertations, Editing, Research Papers, and Research proposals
Header Button Label: Get Started NowGet Started Header Button Label: View writing samplesView writing samples